{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Calculator","Penalties"],"not_rendered":{"charts":0,"images":18,"macros":1,"external_links":0,"defined_names":14,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Calculator","index":0,"n_rows":191,"n_cols":79,"rows_kept":191,"cut":false,"hidden":false,"merged":[[2,1,2,2],[7,23,7,24],[8,23,8,24],[7,29,7,30],[8,29,8,30],[9,1,9,10],[7,47,7,48],[8,47,8,48],[8,53,8,54],[7,53,7,54],[7,41,7,42],[8,41,8,42],[7,35,7,36],[8,35,8,36]]}
[null,"Mnthly Int Rate"]
[null,{"$f":"0.08/12","v":6.6666666666666671E-3}]
[null,"Payments"]
[null,"Start Date","Amount"]
["Initial","2024-02-27",250]
["1st Adj"]
["2nd Adj",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Year:",{"$f":"INDIRECT(\"B\"&U7)","v":2013},null,null,null,{"$f":"U7+1","v":13},"Year:",{"$f":"INDIRECT(\"B\"&AA7)","v":2014},null,null,null,{"$f":"AA7+1","v":14},"Year:",{"$f":"INDIRECT(\"B\"&AG7)","v":2015},null,null,null,{"$f":"AG7+1","v":15},"Year:",{"$f":"INDIRECT(\"B\"&AM7)","v":2016},null,null,null,{"$f":"AM7+1","v":16},"Year:",{"$f":"INDIRECT(\"B\"&AS7)","v":2017},null,null,null,{"$f":"AS7+1","v":17},"Year:",{"$f":"INDIRECT(\"B\"&AY7)","v":2018},null,null,null,{"$f":"AY7+1","v":18},"Year:",{"$f":"INDIRECT(\"B\"&BE7)","v":2019},null,null,null,{"$f":"BE7+1","v":19},"Year:",{"$f":"INDIRECT(\"B\"&BK7)","v":2020},null,null,null,{"$f":"BK7+1","v":20},"Year:",{"$f":"INDIRECT(\"B\"&BQ7)","v":2021},null,null,null,{"$f":"BQ7+1","v":21},"Year:",{"$f":"INDIRECT(\"B\"&BW7)","v":2022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CSED",{"$f":"IF(INDIRECT(\"C\"&U7)=\"\",\"\",INDIRECT(\"C\"&U7))","v":"1929-12-01"},"Pays by CSED",null,null,null,"CSED",{"$f":"IF(INDIRECT(\"C\"&AA7)=\"\",\"\",INDIRECT(\"C\"&AA7))","v":"1941-01-24"},"Pays by CSED",null,null,null,"CSED",{"$f":"IF(INDIRECT(\"C\"&AG7)=\"\",\"\",INDIRECT(\"C\"&AG7))","v":"1919-03-01"},"Pays by CSED",null,null,null,"CSED",{"$f":"IF(INDIRECT(\"C\"&AM7)=\"\",\"\",INDIRECT(\"C\"&AM7))","v":"1906-11-04"},"Pays by CSED",null,null,null,"CSED",{"$f":"IF(INDIRECT(\"C\"&AS7)=\"\",\"\",INDIRECT(\"C\"&AS7))","v":"1913-09-08"},"Pays by CSED",null,null,null,"CSED",{"$f":"IF(INDIRECT(\"C\"&AY7)=\"\",\"\",INDIRECT(\"C\"&AY7))","v":"1908-03-18"},"Pays by CSED",null,null,null,"CSED",{"$f":"IF(INDIRECT(\"C\"&BE7)=\"\",\"\",INDIRECT(\"C\"&BE7))","v":"1924-08-21"},"Pays by CSED",null,null,null,"CSED",{"$f":"IF(INDIRECT(\"C\"&BK7)=\"\",\"\",INDIRECT(\"C\"&BK7))","v":"1932-11-07"},"Pays by CSED",null,null,null,"CSED",{"$f":"IF(INDIRECT(\"C\"&BQ7)=\"\",\"\",INDIRECT(\"C\"&BQ7))","v":"1902-04-29"},"Pays by CSED",null,null,null,"CSED",{"$f":"IF(INDIRECT(\"C\"&BW7)=\"\",\"\",INDIRECT(\"C\"&BW7))","v":"1901-11-17"},"Pays by CSED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pays off",{"$f":"IF(W10=\"\",\"\",MIN(Y12:Y79))","v":"00:00:00"},{"$f":"IF(W10=\"\",\"\",IF(W9<W8,\"YES\",\"NO\"))","v":"YES"},null,null,null,"Pays off",{"$f":"IF(OR(AC10=\"\",AC10=0),\"\",MIN(AE12:AE79))","v":"2026-01-15"},{"$f":"IF(AC10=\"\",\"\",IF(AC9<AC8,\"YES\",\"NO\"))","v":"NO"},null,null,null,"Pays off",{"$f":"IF(AI10=\"\",\"\",MIN(AK12:AK79))","v":"2026-09-15"},{"$f":"IF(AI10=\"\",\"\",IF(AI9<AI8,\"YES\",\"NO\"))","v":"NO"},null,null,null,"Pays off",{"$f":"IF(AO10=\"\",\"\",MIN(AQ12:AQ79))","v":"2027-05-15"},{"$f":"IF(AO10=\"\",\"\",IF(AO9<AO8,\"YES\",\"NO\"))","v":"NO"},null,null,null,"Pays off",{"$f":"IF(AU10=\"\",\"\",MIN(AW12:AW79))","v":"2028-01-15"},{"$f":"IF(AU10=\"\",\"\",IF(AU9<AU8,\"YES\",\"NO\"))","v":"NO"},null,null,null,"Pays off",{"$f":"IF(BA10=\"\",\"\",MIN(BC12:BC79))","v":"2028-09-15"},{"$f":"IF(BA10=\"\",\"\",IF(BA9<BA8,\"YES\",\"NO\"))","v":"NO"},null,null,null,"Pays off",{"$f":"IF(BG10=\"\",\"\",MIN(BI12:BI79))","v":"2029-05-15"},{"$f":"IF(BG10=\"\",\"\",IF(BG9<BG8,\"YES\",\"NO\"))","v":"NO"},null,null,null,"Pays off",{"$f":"IF(BM10=\"\",\"\",MIN(BO12:BO79))","v":"2030-01-15"},{"$f":"IF(BM10=\"\",\"\",IF(BM9<BM8,\"YES\",\"NO\"))","v":"NO"},null,null,null,"Pays off",{"$f":"IF(BS10=\"\",\"\",MIN(BU12:BU79))","v":"2030-09-15"},{"$f":"IF(BS10=\"\",\"\",IF(BS9<BS8,\"YES\",\"NO\"))","v":"NO"},null,null,null,"Pays off",{"$f":"IF(BY10=\"\",\"\",MIN(CA12:CA79))","v":"2031-05-15"},{"$f":"IF(BY10=\"\",\"\",IF(BY9<BY8,\"YES\",\"NO\"))","v":"NO"}]
[null,"Enter each period in order from earliest to latest tax year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount:",{"$f":"IF(INDIRECT(\"B\"&U7)=\"\",\"\",INDIRECT(\"B\"&U7))","v":2013},null,null,null,null,"Amount:",{"$f":"IF(INDIRECT(\"B\"&AA7)=\"\",\"\",INDIRECT(\"B\"&AA7))","v":2014},null,null,null,null,"Amount:",{"$f":"IF(INDIRECT(\"B\"&AG7)=\"\",\"\",INDIRECT(\"B\"&AG7))","v":2015},null,null,null,null,"Amount:",{"$f":"IF(INDIRECT(\"B\"&AM7)=\"\",\"\",INDIRECT(\"B\"&AM7))","v":2016},null,null,null,null,"Amount:",{"$f":"IF(INDIRECT(\"B\"&AS7)=\"\",\"\",INDIRECT(\"B\"&AS7))","v":2017},null,null,null,null,"Amount:",{"$f":"IF(INDIRECT(\"B\"&AY7)=\"\",\"\",INDIRECT(\"B\"&AY7))","v":2018},null,null,null,null,"Amount:",{"$f":"IF(INDIRECT(\"B\"&BE7)=\"\",\"\",INDIRECT(\"B\"&BE7))","v":2019},null,null,null,null,"Amount:",{"$f":"IF(INDIRECT(\"B\"&BK7)=\"\",\"\",INDIRECT(\"B\"&BK7))","v":2020},null,null,null,null,"Amount:",{"$f":"IF(INDIRECT(\"B\"&BQ7)=\"\",\"\",INDIRECT(\"B\"&BQ7))","v":2021},null,null,null,null,"Amount:",{"$f":"IF(INDIRECT(\"B\"&BW7)=\"\",\"\",INDIRECT(\"B\"&BW7))","v":2022}]
[null,"Year","Balance","CSED","Tax Assessed","WH & Credits","Return Due","Return Filed","Tax Due Dt","Payoff date","Paid by CSED",null,null,null,null,null,null,null,null,null,"Date","Payment","Beg Bal","End Bal","Stop Date",null,"Date","Payment","Beg Bal","End Bal","Stop Date",null,"Date","Payment","Beg Bal","End Bal","Stop Date",null,"Date","Payment","Beg Bal","End Bal","Stop Date",null,"Date","Payment","Beg Bal","End Bal","Stop Date",null,"Date","Payment","Beg Bal","End Bal","Stop Date",null,"Date","Payment","Beg Bal","End Bal","Stop Date",null,"Date","Payment","Beg Bal","End Bal","Stop Date",null,"Date","Payment","Beg Bal","End Bal","Stop Date",null,"Date","Payment","Beg Bal","End Bal","Stop Date"]
[null,2013,{"$f":"Table1[[#This Row],[Tax Assessed]]-Table1[[#This Row],[WH & Credits]]","v":10928},"2027-06-05",14587,3659,"2017-04-15","2018-08-01","2017-04-15",{"$f":"IF(OR(B12=\"\",C12=\"\",D12=\"\"),\"\",W9)","v":"00:00:00"},{"$f":"IF(J12=\"\",\"\",IF(J12<D12,\"YES\",\"NO\"))","v":"YES"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Table1[[#This Row],[Tax Assessed]]=\"\",Table1[[#This Row],[Tax Assessed]]=0),\"\",Table1[[#This Row],[Tax Due Dt]])","v":"2017-04-15"},{"$f":"IF(W10=\"\",\"\",IF(AND($B$7<>\"\",U12>=$B$7),$C$7,IF(AND($B$6<>\"\",U12>=$B$6),$C$6,IF(U12>=$B$5,$C$5,IF(U12<$B$5,0)))))","v":0},{"$f":"IF(W10=\"\",\"\",W10)","v":2013},{"$f":"IF(W10=\"\",\"\",W12-V12+(W12*$B$2))","v":2026.42},{"$f":"IF(X12>0,\"\",U12)","v":""},null,{"$f":"IF(OR(AC10=\"\",AC10=0),\"\",MIN(Y12:Y191))","v":"2025-05-15"},{"$f":"IF(AC10=\"\",\"\",IF(AND($B$7<>\"\",AA12>=$B$7),$C$7,IF(AND($B$6<>\"\",AA12>=$B$6),$C$6,IF(AA12>=$B$5,$C$5,IF(AA12<$B$5,0)))))","v":250},{"$f":"IF(OR(AC10=\"\",AC10=0),\"\",AC10)","v":2014},{"$f":"IF(OR(AC10=\"\",AC10=0),\"\",AC12-AB12+(AC12*$B$2))","v":1777.4266666666667},{"$f":"IF(AD12>0,\"\",AA12)","v":""},null,{"$f":"IF(OR(AI10=\"\",AI10=0),\"\",MIN(AE12:AE191))","v":"2026-01-15"},{"$f":"IF(AI10=\"\",\"\",IF(AND($B$7<>\"\",AG12>=$B$7),$C$7,IF(AND($B$6<>\"\",AG12>=$B$6),$C$6,IF(AG12>=$B$5,$C$5,IF(AG12<$B$5,0)))))","v":250},{"$f":"IF(OR(AI10=\"\",AI10=0),\"\",AI10)","v":2015},{"$f":"IF(OR(AI10=\"\",AI10=0),\"\",AI12-AH12+(AI12*$B$2))","v":1778.4333333333334},{"$f":"IF(AJ12>0,\"\",AG12)","v":""},null,{"$f":"IF(OR(AO10=\"\",AO10=0),\"\",MIN(AK12:AK191))","v":"2026-09-15"},{"$f":"IF(AO10=\"\",\"\",IF(AND($B$7<>\"\",AM12>=$B$7),$C$7,IF(AND($B$6<>\"\",AM12>=$B$6),$C$6,IF(AM12>=$B$5,$C$5,IF(AM12<$B$5,0)))))","v":250},{"$f":"IF(OR(AO10=\"\",AO10=0),\"\",AO10)","v":2016},{"$f":"IF(OR(AO10=\"\",AO10=0),\"\",AO12-AN12+(AO12*$B$2))","v":1779.44},{"$f":"IF(AP12>0,\"\",AM12)","v":""},null,{"$f":"IF(OR(AU10=\"\",AU10=0),\"\",MIN(AQ12:AQ191))","v":"2027-05-15"},{"$f":"IF(AU10=\"\",\"\",IF(AND($B$7<>\"\",AS12>=$B$7),$C$7,IF(AND($B$6<>\"\",AS12>=$B$6),$C$6,IF(AS12>=$B$5,$C$5,IF(AS12<$B$5,0)))))","v":250},{"$f":"IF(OR(AU10=\"\",AU10=0),\"\",AU10)","v":2017},{"$f":"IF(OR(AU10=\"\",AU10=0),\"\",AU12-AT12+(AU12*$B$2))","v":1780.4466666666667},{"$f":"IF(AV12>0,\"\",AS12)","v":""},null,{"$f":"IF(OR(BA10=\"\",BA10=0),\"\",MIN(AW12:AW191))","v":"2028-01-15"},{"$f":"IF(BA10=\"\",\"\",IF(AND($B$7<>\"\",AY12>=$B$7),$C$7,IF(AND($B$6<>\"\",AY12>=$B$6),$C$6,IF(AY12>=$B$5,$C$5,IF(AY12<$B$5,0)))))","v":250},{"$f":"IF(OR(BA10=\"\",BA10=0),\"\",BA10)","v":2018},{"$f":"IF(OR(BA10=\"\",BA10=0),\"\",BA12-AZ12+(BA12*$B$2))","v":1781.4533333333334},{"$f":"IF(BB12>0,\"\",AY12)","v":""},null,{"$f":"IF(OR(BG10=\"\",BG10=0),\"\",MIN(BC12:BC191))","v":"2028-09-15"},{"$f":"IF(BG10=\"\",\"\",IF(AND($B$7<>\"\",BE12>=$B$7),$C$7,IF(AND($B$6<>\"\",BE12>=$B$6),$C$6,IF(BE12>=$B$5,$C$5,IF(BE12<$B$5,0)))))","v":250},{"$f":"IF(OR(BG10=\"\",BG10=0),\"\",BG10)","v":2019},{"$f":"IF(OR(BG10=\"\",BG10=0),\"\",BG12-BF12+(BG12*$B$2))","v":1782.46},{"$f":"IF(BH12>0,\"\",BE12)","v":""},null,{"$f":"IF(OR(BM10=\"\",BM10=0),\"\",MIN(BI12:BI191))","v":"2029-05-15"},{"$f":"IF(BM10=\"\",\"\",IF(AND($B$7<>\"\",BK12>=$B$7),$C$7,IF(AND($B$6<>\"\",BK12>=$B$6),$C$6,IF(BK12>=$B$5,$C$5,IF(BK12<$B$5,0)))))","v":250},{"$f":"IF(OR(BM10=\"\",BM10=0),\"\",BM10)","v":2020},{"$f":"IF(OR(BM10=\"\",BM10=0),\"\",BM12-BL12+(BM12*$B$2))","v":1783.4666666666667},{"$f":"IF(BN12>0,\"\",BK12)","v":""},null,{"$f":"IF(OR(BS10=\"\",BS10=0),\"\",MIN(BO12:BO191))","v":"2030-01-15"},{"$f":"IF(BS10=\"\",\"\",IF(AND($B$7<>\"\",BQ12>=$B$7),$C$7,IF(AND($B$6<>\"\",BQ12>=$B$6),$C$6,IF(BQ12>=$B$5,$C$5,IF(BQ12<$B$5,0)))))","v":250},{"$f":"IF(OR(BS10=\"\",BS10=0),\"\",BS10)","v":2021},{"$f":"IF(OR(BS10=\"\",BS10=0),\"\",BS12-BR12+(BS12*$B$2))","v":1784.4733333333334},{"$f":"IF(BT12>0,\"\",BQ12)","v":""},null,{"$f":"IF(OR(BY10=\"\",BY10=0),\"\",MIN(BU12:BU191))","v":"2030-09-15"},{"$f":"IF(BY10=\"\",\"\",IF(AND($B$7<>\"\",BW12>=$B$7),$C$7,IF(AND($B$6<>\"\",BW12>=$B$6),$C$6,IF(BW12>=$B$5,$C$5,IF(BW12<$B$5,0)))))","v":250},{"$f":"IF(OR(BY10=\"\",BY10=0),\"\",BY10)","v":2022},{"$f":"IF(OR(BY10=\"\",BY10=0),\"\",BY12-BX12+(BY12*$B$2))","v":1785.48},{"$f":"IF(BZ12>0,\"\",BW12)","v":""}]
[null,2014,{"$f":"Table1[[#This Row],[Tax Assessed]]-Table1[[#This Row],[WH & Credits]]","v":15000},"2028-06-04",15000,null,null,null,null,{"$f":"IF(OR(B13=\"\",C13=\"\",D13=\"\"),\"\",AC9)","v":"2026-01-15"},"YES",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X12=\"\",X12<0),\"\",EDATE(U12,1))","v":"2017-05-15"},{"$f":"IF(OR(X12=\"\",X12<0),\"\",IF(AND($B$7<>\"\",U13>=$B$7),$C$7,IF(AND($B$6<>\"\",U13>=$B$6),$C$6,IF(U13>=$B$5,$C$5,IF(U13<$B$5,0)))))","v":0},{"$f":"IF(OR(X12<0,X12=\"\"),\"\",X12)","v":2026.42},{"$f":"IF(OR(X12<0,X12=\"\"),\"\",W13-V13+(W13*$B$2))","v":2039.9294666666667},{"$f":"IF(X13>0,\"\",U13)","v":""},null,{"$f":"IF(OR(AD12=\"\",AD12<0),\"\",EDATE(AA12,1))","v":"2025-06-15"},{"$f":"IF(OR(AD12=\"\",AD12<0),\"\",IF(AND($B$7<>\"\",AA13>=$B$7),$C$7,IF(AND($B$6<>\"\",AA13>=$B$6),$C$6,IF(AA13>=$B$5,$C$5,IF(AA13<$B$5,0)))))","v":250},{"$f":"IF(OR(AD12<0,AD12=\"\"),\"\",AD12)","v":1777.4266666666667},{"$f":"IF(OR(AD12<0,AD12=\"\"),\"\",AC13-AB13+(AC13*$B$2))","v":1539.2761777777778},{"$f":"IF(AD13>0,\"\",AA13)","v":""},null,{"$f":"IF(OR(AJ12=\"\",AJ12<0),\"\",EDATE(AG12,1))","v":"2026-02-15"},{"$f":"IF(OR(AJ12=\"\",AJ12<0),\"\",IF(AND($B$7<>\"\",AG13>=$B$7),$C$7,IF(AND($B$6<>\"\",AG13>=$B$6),$C$6,IF(AG13>=$B$5,$C$5,IF(AG13<$B$5,0)))))","v":250},{"$f":"IF(OR(AJ12<0,AJ12=\"\"),\"\",AJ12)","v":1778.4333333333334},{"$f":"IF(OR(AJ12<0,AJ12=\"\"),\"\",AI13-AH13+(AI13*$B$2))","v":1540.2895555555556},{"$f":"IF(AJ13>0,\"\",AG13)","v":""},null,{"$f":"IF(OR(AP12=\"\",AP12<0),\"\",EDATE(AM12,1))","v":"2026-10-15"},{"$f":"IF(OR(AP12=\"\",AP12<0),\"\",IF(AND($B$7<>\"\",AM13>=$B$7),$C$7,IF(AND($B$6<>\"\",AM13>=$B$6),$C$6,IF(AM13>=$B$5,$C$5,IF(AM13<$B$5,0)))))","v":250},{"$f":"IF(OR(AP12<0,AP12=\"\"),\"\",AP12)","v":1779.44},{"$f":"IF(OR(AP12<0,AP12=\"\"),\"\",AO13-AN13+(AO13*$B$2))","v":1541.3029333333334},{"$f":"IF(AP13>0,\"\",AM13)","v":""},null,{"$f":"IF(OR(AV12=\"\",AV12<0),\"\",EDATE(AS12,1))","v":"2027-06-15"},{"$f":"IF(OR(AV12=\"\",AV12<0),\"\",IF(AND($B$7<>\"\",AS13>=$B$7),$C$7,IF(AND($B$6<>\"\",AS13>=$B$6),$C$6,IF(AS13>=$B$5,$C$5,IF(AS13<$B$5,0)))))","v":250},{"$f":"IF(OR(AV12<0,AV12=\"\"),\"\",AV12)","v":1780.4466666666667},{"$f":"IF(OR(AV12<0,AV12=\"\"),\"\",AU13-AT13+(AU13*$B$2))","v":1542.3163111111112},{"$f":"IF(AV13>0,\"\",AS13)","v":""},null,{"$f":"IF(OR(BB12=\"\",BB12<0),\"\",EDATE(AY12,1))","v":"2028-02-15"},{"$f":"IF(OR(BB12=\"\",BB12<0),\"\",IF(AND($B$7<>\"\",AY13>=$B$7),$C$7,IF(AND($B$6<>\"\",AY13>=$B$6),$C$6,IF(AY13>=$B$5,$C$5,IF(AY13<$B$5,0)))))","v":250},{"$f":"IF(OR(BB12<0,BB12=\"\"),\"\",BB12)","v":1781.4533333333334},{"$f":"IF(OR(BB12<0,BB12=\"\"),\"\",BA13-AZ13+(BA13*$B$2))","v":1543.329688888889},{"$f":"IF(BB13>0,\"\",AY13)","v":""},null,{"$f":"IF(OR(BH12=\"\",BH12<0),\"\",EDATE(BE12,1))","v":"2028-10-15"},{"$f":"IF(OR(BH12=\"\",BH12<0),\"\",IF(AND($B$7<>\"\",BE13>=$B$7),$C$7,IF(AND($B$6<>\"\",BE13>=$B$6),$C$6,IF(BE13>=$B$5,$C$5,IF(BE13<$B$5,0)))))","v":250},{"$f":"IF(OR(BH12<0,BH12=\"\"),\"\",BH12)","v":1782.46},{"$f":"IF(OR(BH12<0,BH12=\"\"),\"\",BG13-BF13+(BG13*$B$2))","v":1544.3430666666668},{"$f":"IF(BH13>0,\"\",BE13)","v":""},null,{"$f":"IF(OR(BN12=\"\",BN12<0),\"\",EDATE(BK12,1))","v":"2029-06-15"},{"$f":"IF(OR(BN12=\"\",BN12<0),\"\",IF(AND($B$7<>\"\",BK13>=$B$7),$C$7,IF(AND($B$6<>\"\",BK13>=$B$6),$C$6,IF(BK13>=$B$5,$C$5,IF(BK13<$B$5,0)))))","v":250},{"$f":"IF(OR(BN12<0,BN12=\"\"),\"\",BN12)","v":1783.4666666666667},{"$f":"IF(OR(BN12<0,BN12=\"\"),\"\",BM13-BL13+(BM13*$B$2))","v":1545.3564444444444},{"$f":"IF(BN13>0,\"\",BK13)","v":""},null,{"$f":"IF(OR(BT12=\"\",BT12<0),\"\",EDATE(BQ12,1))","v":"2030-02-15"},{"$f":"IF(OR(BT12=\"\",BT12<0),\"\",IF(AND($B$7<>\"\",BQ13>=$B$7),$C$7,IF(AND($B$6<>\"\",BQ13>=$B$6),$C$6,IF(BQ13>=$B$5,$C$5,IF(BQ13<$B$5,0)))))","v":250},{"$f":"IF(OR(BT12<0,BT12=\"\"),\"\",BT12)","v":1784.4733333333334},{"$f":"IF(OR(BT12<0,BT12=\"\"),\"\",BS13-BR13+(BS13*$B$2))","v":1546.3698222222222},{"$f":"IF(BT13>0,\"\",BQ13)","v":""},null,{"$f":"IF(OR(BZ12=\"\",BZ12<0),\"\",EDATE(BW12,1))","v":"2030-10-15"},{"$f":"IF(OR(BZ12=\"\",BZ12<0),\"\",IF(AND($B$7<>\"\",BW13>=$B$7),$C$7,IF(AND($B$6<>\"\",BW13>=$B$6),$C$6,IF(BW13>=$B$5,$C$5,IF(BW13<$B$5,0)))))","v":250},{"$f":"IF(OR(BZ12<0,BZ12=\"\"),\"\",BZ12)","v":1785.48},{"$f":"IF(OR(BZ12<0,BZ12=\"\"),\"\",BY13-BX13+(BY13*$B$2))","v":1547.3832},{"$f":"IF(BZ13>0,\"\",BW13)","v":""}]
[null,2015,{"$f":"Table1[[#This Row],[Tax Assessed]]-Table1[[#This Row],[WH & Credits]]","v":7000},"2029-06-03",7000,null,null,null,null,{"$f":"IF(OR(B14=\"\",C14=\"\",D14=\"\"),\"\",AI9)","v":"2026-09-15"},"YES",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X13=\"\",X13<0),\"\",EDATE(U13,1))","v":"2017-06-15"},{"$f":"IF(OR(X13=\"\",X13<0),\"\",IF(AND($B$7<>\"\",U14>=$B$7),$C$7,IF(AND($B$6<>\"\",U14>=$B$6),$C$6,IF(U14>=$B$5,$C$5,IF(U14<$B$5,0)))))","v":0},{"$f":"IF(OR(X13<0,X13=\"\"),\"\",X13)","v":2039.9294666666667},{"$f":"IF(OR(X13<0,X13=\"\"),\"\",W14-V14+(W14*$B$2))","v":2053.5289964444446},{"$f":"IF(X14>0,\"\",U14)","v":""},null,{"$f":"IF(OR(AD13=\"\",AD13<0),\"\",EDATE(AA13,1))","v":"2025-07-15"},{"$f":"IF(OR(AD13=\"\",AD13<0),\"\",IF(AND($B$7<>\"\",AA14>=$B$7),$C$7,IF(AND($B$6<>\"\",AA14>=$B$6),$C$6,IF(AA14>=$B$5,$C$5,IF(AA14<$B$5,0)))))","v":250},{"$f":"IF(OR(AD13<0,AD13=\"\"),\"\",AD13)","v":1539.2761777777778},{"$f":"IF(OR(AD13<0,AD13=\"\"),\"\",AC14-AB14+(AC14*$B$2))","v":1299.538018962963},{"$f":"IF(AD14>0,\"\",AA14)","v":""},null,{"$f":"IF(OR(AJ13=\"\",AJ13<0),\"\",EDATE(AG13,1))","v":"2026-03-15"},{"$f":"IF(OR(AJ13=\"\",AJ13<0),\"\",IF(AND($B$7<>\"\",AG14>=$B$7),$C$7,IF(AND($B$6<>\"\",AG14>=$B$6),$C$6,IF(AG14>=$B$5,$C$5,IF(AG14<$B$5,0)))))","v":250},{"$f":"IF(OR(AJ13<0,AJ13=\"\"),\"\",AJ13)","v":1540.2895555555556},{"$f":"IF(OR(AJ13<0,AJ13=\"\"),\"\",AI14-AH14+(AI14*$B$2))","v":1300.5581525925927},{"$f":"IF(AJ14>0,\"\",AG14)","v":""},null,{"$f":"IF(OR(AP13=\"\",AP13<0),\"\",EDATE(AM13,1))","v":"2026-11-15"},{"$f":"IF(OR(AP13=\"\",AP13<0),\"\",IF(AND($B$7<>\"\",AM14>=$B$7),$C$7,IF(AND($B$6<>\"\",AM14>=$B$6),$C$6,IF(AM14>=$B$5,$C$5,IF(AM14<$B$5,0)))))","v":250},{"$f":"IF(OR(AP13<0,AP13=\"\"),\"\",AP13)","v":1541.3029333333334},{"$f":"IF(OR(AP13<0,AP13=\"\"),\"\",AO14-AN14+(AO14*$B$2))","v":1301.5782862222222},{"$f":"IF(AP14>0,\"\",AM14)","v":""},null,{"$f":"IF(OR(AV13=\"\",AV13<0),\"\",EDATE(AS13,1))","v":"2027-07-15"},{"$f":"IF(OR(AV13=\"\",AV13<0),\"\",IF(AND($B$7<>\"\",AS14>=$B$7),$C$7,IF(AND($B$6<>\"\",AS14>=$B$6),$C$6,IF(AS14>=$B$5,$C$5,IF(AS14<$B$5,0)))))","v":250},{"$f":"IF(OR(AV13<0,AV13=\"\"),\"\",AV13)","v":1542.3163111111112},{"$f":"IF(OR(AV13<0,AV13=\"\"),\"\",AU14-AT14+(AU14*$B$2))","v":1302.598419851852},{"$f":"IF(AV14>0,\"\",AS14)","v":""},null,{"$f":"IF(OR(BB13=\"\",BB13<0),\"\",EDATE(AY13,1))","v":"2028-03-15"},{"$f":"IF(OR(BB13=\"\",BB13<0),\"\",IF(AND($B$7<>\"\",AY14>=$B$7),$C$7,IF(AND($B$6<>\"\",AY14>=$B$6),$C$6,IF(AY14>=$B$5,$C$5,IF(AY14<$B$5,0)))))","v":250},{"$f":"IF(OR(BB13<0,BB13=\"\"),\"\",BB13)","v":1543.329688888889},{"$f":"IF(OR(BB13<0,BB13=\"\"),\"\",BA14-AZ14+(BA14*$B$2))","v":1303.6185534814815},{"$f":"IF(BB14>0,\"\",AY14)","v":""},null,{"$f":"IF(OR(BH13=\"\",BH13<0),\"\",EDATE(BE13,1))","v":"2028-11-15"},{"$f":"IF(OR(BH13=\"\",BH13<0),\"\",IF(AND($B$7<>\"\",BE14>=$B$7),$C$7,IF(AND($B$6<>\"\",BE14>=$B$6),$C$6,IF(BE14>=$B$5,$C$5,IF(BE14<$B$5,0)))))","v":250},{"$f":"IF(OR(BH13<0,BH13=\"\"),\"\",BH13)","v":1544.3430666666668},{"$f":"IF(OR(BH13<0,BH13=\"\"),\"\",BG14-BF14+(BG14*$B$2))","v":1304.6386871111113},{"$f":"IF(BH14>0,\"\",BE14)","v":""},null,{"$f":"IF(OR(BN13=\"\",BN13<0),\"\",EDATE(BK13,1))","v":"2029-07-15"},{"$f":"IF(OR(BN13=\"\",BN13<0),\"\",IF(AND($B$7<>\"\",BK14>=$B$7),$C$7,IF(AND($B$6<>\"\",BK14>=$B$6),$C$6,IF(BK14>=$B$5,$C$5,IF(BK14<$B$5,0)))))","v":250},{"$f":"IF(OR(BN13<0,BN13=\"\"),\"\",BN13)","v":1545.3564444444444},{"$f":"IF(OR(BN13<0,BN13=\"\"),\"\",BM14-BL14+(BM14*$B$2))","v":1305.6588207407406},{"$f":"IF(BN14>0,\"\",BK14)","v":""},null,{"$f":"IF(OR(BT13=\"\",BT13<0),\"\",EDATE(BQ13,1))","v":"2030-03-15"},{"$f":"IF(OR(BT13=\"\",BT13<0),\"\",IF(AND($B$7<>\"\",BQ14>=$B$7),$C$7,IF(AND($B$6<>\"\",BQ14>=$B$6),$C$6,IF(BQ14>=$B$5,$C$5,IF(BQ14<$B$5,0)))))","v":250},{"$f":"IF(OR(BT13<0,BT13=\"\"),\"\",BT13)","v":1546.3698222222222},{"$f":"IF(OR(BT13<0,BT13=\"\"),\"\",BS14-BR14+(BS14*$B$2))","v":1306.6789543703703},{"$f":"IF(BT14>0,\"\",BQ14)","v":""},null,{"$f":"IF(OR(BZ13=\"\",BZ13<0),\"\",EDATE(BW13,1))","v":"2030-11-15"},{"$f":"IF(OR(BZ13=\"\",BZ13<0),\"\",IF(AND($B$7<>\"\",BW14>=$B$7),$C$7,IF(AND($B$6<>\"\",BW14>=$B$6),$C$6,IF(BW14>=$B$5,$C$5,IF(BW14<$B$5,0)))))","v":250},{"$f":"IF(OR(BZ13<0,BZ13=\"\"),\"\",BZ13)","v":1547.3832},{"$f":"IF(OR(BZ13<0,BZ13=\"\"),\"\",BY14-BX14+(BY14*$B$2))","v":1307.6990880000001},{"$f":"IF(BZ14>0,\"\",BW14)","v":""}]
[null,2016,{"$f":"Table1[[#This Row],[Tax Assessed]]-Table1[[#This Row],[WH & Credits]]","v":2500},"2030-08-17",2500,null,null,null,null,{"$f":"IF(OR(B15=\"\",C15=\"\",D15=\"\"),\"\",AO9)","v":"2027-05-15"},"YES",null,null,null,null,null,null,null,null,null,"2017-07-15",0,2053.5289964444446,2067.2191897540743,"",null,"2025-08-15",250,1299.538018962963,1058.2016057560493,"",null,"2026-04-15",250,1300.5581525925927,1059.2285402765433,"",null,"2026-12-15",250,1301.5782862222222,1060.2554747970371,"",null,"2027-08-15",250,1302.598419851852,1061.2824093175309,"",null,"2028-04-15",250,1303.6185534814815,1062.3093438380247,"",null,"2028-12-15",250,1304.6386871111113,1063.3362783585187,"",null,"2029-08-15",250,1305.6588207407406,1064.3632128790123,"",null,"2030-04-15",250,1306.6789543703703,1065.3901473995061,"",null,"2030-12-15",250,1307.6990880000001,1066.4170819200001,""]
[null,2017,{"$f":"Table1[[#This Row],[Tax Assessed]]-Table1[[#This Row],[WH & Credits]]","v":5000},"2034-04-29",5000,null,null,null,null,{"$f":"IF(OR(B16=\"\",C16=\"\",D16=\"\"),\"\",AU9)","v":"2028-01-15"},"YES",null,null,null,null,null,null,null,null,null,"2017-08-15",0,2067.2191897540743,2081.0006510191015,"",null,"2025-09-15",250,1058.2016057560493,815.25628312775632,"",null,"2026-05-15",250,1059.2285402765433,816.29006387838695,"",null,"2027-01-15",250,1060.2554747970371,817.32384462901734,"",null,"2027-09-15",250,1061.2824093175309,818.35762537964774,"",null,"2028-05-15",250,1062.3093438380247,819.39140613027814,"",null,"2029-01-15",250,1063.3362783585187,820.42518688090888,"",null,"2029-09-15",250,1064.3632128790123,821.45896763153905,"",null,"2030-05-15",250,1065.3901473995061,822.49274838216945,"",null,"2031-01-15",250,1066.4170819200001,823.52652913280008,""]
[null,2018,{"$f":"Table1[[#This Row],[Tax Assessed]]-Table1[[#This Row],[WH & Credits]]","v":3000},"2034-06-03",3000,null,null,null,null,{"$f":"IF(OR(B17=\"\",C17=\"\",D17=\"\"),\"\",BA9)","v":"2028-09-15"},"YES",null,null,null,null,null,null,null,null,null,"2017-09-15",0,2081.0006510191015,2094.8739886925623,"",null,"2025-10-15",250,815.25628312775632,570.69132501527474,"",null,"2026-06-15",250,816.29006387838695,571.73199763757623,"",null,"2027-02-15",250,817.32384462901734,572.77267025987749,"",null,"2027-10-15",250,818.35762537964774,573.81334288217874,"",null,"2028-06-15",250,819.39140613027814,574.85401550448,"",null,"2029-02-15",250,820.42518688090888,575.8946881267816,"",null,"2029-10-15",250,821.45896763153905,576.93536074908263,"",null,"2030-06-15",250,822.49274838216945,577.97603337138389,"",null,"2031-02-15",250,823.52652913280008,579.01670599368538,""]
[null,2019,{"$f":"Table1[[#This Row],[Tax Assessed]]-Table1[[#This Row],[WH & Credits]]","v":9000},"2034-06-15",9000,null,null,null,null,{"$f":"IF(OR(B18=\"\",C18=\"\",D18=\"\"),\"\",BG9)","v":"2029-05-15"},"YES",null,null,null,null,null,null,null,null,null,"2017-10-15",0,2094.8739886925623,2108.8398152838458,"",null,"2025-11-15",250,570.69132501527474,324.49593384870991,"",null,"2026-07-15",250,571.73199763757623,325.54354428849342,"",null,"2027-03-15",250,572.77267025987749,326.59115472827665,"",null,"2027-11-15",250,573.81334288217874,327.63876516805993,"",null,"2028-07-15",250,574.85401550448,328.68637560784322,"",null,"2029-03-15",250,575.8946881267816,329.73398604762679,"",null,"2029-11-15",250,576.93536074908263,330.78159648740984,"",null,"2030-07-15",250,577.97603337138389,331.82920692719313,"",null,"2031-03-15",250,579.01670599368538,332.87681736697664,""]
[null,2020,{"$f":"Table1[[#This Row],[Tax Assessed]]-Table1[[#This Row],[WH & Credits]]","v":12000},"2034-06-15",12000,null,null,null,null,{"$f":"IF(OR(B19=\"\",C19=\"\",D19=\"\"),\"\",BM9)","v":"2030-01-15"},"YES",null,null,null,null,null,null,null,null,null,"2017-11-15",0,2108.8398152838458,2122.8987473857383,"",null,"2025-12-15",250,324.49593384870991,76.659240074367972,"",null,"2026-08-15",250,325.54354428849342,77.713834583750042,"",null,"2027-04-15",250,326.59115472827665,78.768429093131829,"",null,"2027-12-15",250,327.63876516805993,79.823023602513672,"",null,"2028-08-15",250,328.68637560784322,80.877618111895501,"",null,"2029-04-15",250,329.73398604762679,81.932212621277628,"",null,"2029-12-15",250,330.78159648740984,82.986807130659244,"",null,"2030-08-15",250,331.82920692719313,84.041401640041087,"",null,"2031-04-15",250,332.87681736697664,85.095996149423144,""]
[null,2021,{"$f":"Table1[[#This Row],[Tax Assessed]]-Table1[[#This Row],[WH & Credits]]","v":850},"2034-06-15",850,null,null,null,null,{"$f":"IF(OR(B20=\"\",C20=\"\",D20=\"\"),\"\",BS9)","v":"2030-09-15"},"YES",null,null,null,null,null,null,null,null,null,"2017-12-15",0,2122.8987473857383,2137.051405701643,"",null,"2026-01-15",250,76.659240074367972,-172.82969832513623,"2026-01-15",null,"2026-09-15",250,77.713834583750042,-171.76807318569163,"2026-09-15",null,"2027-05-15",250,78.768429093131829,-170.70644804624729,"2027-05-15",null,"2028-01-15",250,79.823023602513672,-169.64482290680291,"2028-01-15",null,"2028-09-15",250,80.877618111895501,-168.58319776735851,"2028-09-15",null,"2029-05-15",250,81.932212621277628,-167.52157262791383,"2029-05-15",null,"2030-01-15",250,82.986807130659244,-166.45994748846968,"2030-01-15",null,"2030-09-15",250,84.041401640041087,-165.39832234902528,"2030-09-15",null,"2031-05-15",250,85.095996149423144,-164.33669720958071,"2031-05-15"]
[null,2022,{"$f":"Table1[[#This Row],[Tax Assessed]]-Table1[[#This Row],[WH & Credits]]","v":687},"2034-06-15",687,null,null,null,null,{"$f":"IF(OR(B21=\"\",C21=\"\",D21=\"\"),\"\",BY9)","v":"2031-05-15"},"YES",null,null,null,null,null,null,null,null,null,"2018-01-15",0,2137.051405701643,2151.2984150729872,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,"Total",{"$f":"SUBTOTAL(9,Table1[Tax Assessed])","v":69624},{"$f":"\"Earliest: \"&TEXT(MIN(Table1[CSED]),\"mm/dd/yyyy\")","v":"Earliest: 06/05/2027"},{"$f":"SUBTOTAL(9,Table1[Tax Assessed])","v":69624},{"$f":"SUBTOTAL(9,Table1[WH & Credits])","v":3659},null,null,null,null,{"$f":"IF(COUNTIF(Table1[Paid by CSED],\"NO\")=0,\"All Paid by CSED\",\"Unpaid \"&COUNTIF(Table1[Paid by CSED],\"NO\"))","v":"All Paid by CSED"},null,null,null,null,null,null,null,null,null,"2018-02-15",0,2151.2984150729872,2165.640404506807,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-03-15",0,2165.640404506807,2180.0780072035191,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-04-15",0,2180.0780072035191,2194.611860584876,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-05-15",0,2194.611860584876,2209.2426063221087,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-06-15",0,2209.2426063221087,2223.9708903642563,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-07-15",0,2223.9708903642563,2238.7973629666849,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-08-15",0,2238.7973629666849,2253.722678719796,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-09-15",0,2253.722678719796,2268.7474965779279,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-10-15",0,2268.7474965779279,2283.8724798884473,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-11-15",0,2283.8724798884473,2299.098296421037,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-12-15",0,2299.098296421037,2314.4256183971775,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-01-15",0,2314.4256183971775,2329.8551225198253,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-02-15",0,2329.8551225198253,2345.3874900032906,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-03-15",0,2345.3874900032906,2361.0234066033127,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-04-15",0,2361.0234066033127,2376.7635626473348,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-05-15",0,2376.7635626473348,2392.6086530649836,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-06-15",0,2392.6086530649836,2408.55937741875,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-07-15",0,2408.55937741875,2424.616439934875,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-08-15",0,2424.616439934875,2440.780549534441,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-09-15",0,2440.780549534441,2457.0524198646708,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-10-15",0,2457.0524198646708,2473.4327693304353,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-11-15",0,2473.4327693304353,2489.9223211259714,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-12-15",0,2489.9223211259714,2506.5218032668113,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-01-15",0,2506.5218032668113,2523.2319486219235,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-02-15",0,2523.2319486219235,2540.0534949460698,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-03-15",0,2540.0534949460698,2556.987184912377,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-04-15",0,2556.987184912377,2574.0337661451263,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-05-15",0,2574.0337661451263,2591.1939912527605,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-06-15",0,2591.1939912527605,2608.4686178611123,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-07-15",0,2608.4686178611123,2625.8584086468531,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-08-15",0,2625.8584086468531,2643.3641313711655,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-09-15",0,2643.3641313711655,2660.9865589136398,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-15",0,2660.9865589136398,2678.7264693063976,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-11-15",0,2678.7264693063976,2696.5846457684402,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-12-15",0,2696.5846457684402,2714.5618767402298,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-01-15",0,2714.5618767402298,2732.6589559184981,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-02-15",0,2732.6589559184981,2750.876682291288,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-03-15",0,2750.876682291288,2769.2158601732299,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-04-15",0,2769.2158601732299,2787.6772992410515,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-05-15",0,2787.6772992410515,2806.261814569325,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-06-15",0,2806.261814569325,2824.970226666454,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-15",0,2824.970226666454,2843.803361510897,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-08-15",0,2843.803361510897,2862.7620505876362,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-15",0,2862.7620505876362,2881.8471309248871,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-10-15",0,2881.8471309248871,2901.0594451310531,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-11-15",0,2901.0594451310531,2920.3998414319267,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-12-15",0,2920.3998414319267,2939.8691737081394,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-15",0,2939.8691737081394,2959.4683015328606,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-02-15",0,2959.4683015328606,2979.1980902097462,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-03-15",0,2979.1980902097462,2999.0594108111445,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-04-15",0,2999.0594108111445,3019.053140216552,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-05-15",0,3019.053140216552,3039.1801611513292,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-06-15",0,3039.1801611513292,3059.4413622256716,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-07-15",0,3059.4413622256716,3079.8376379738429,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-08-15",0,3079.8376379738429,3100.3698888936683,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-09-15",0,3100.3698888936683,3121.0390214862928,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X77=\"\",X77<0),\"\",EDATE(U77,1))","v":"2022-10-15"},{"$f":"IF(OR(X77=\"\",X77<0),\"\",IF(AND($B$7<>\"\",U78>=$B$7),$C$7,IF(AND($B$6<>\"\",U78>=$B$6),$C$6,IF(U78>=$B$5,$C$5,IF(U78<$B$5,0)))))","v":0},{"$f":"IF(OR(X77<0,X77=\"\"),\"\",X77)","v":3121.0390214862928},{"$f":"IF(OR(X77<0,X77=\"\"),\"\",W78-V78+(W78*$B$2))","v":3141.8459482962012},{"$f":"IF(X78>0,\"\",U78)","v":""},null,{"$f":"IF(OR(AD77=\"\",AD77<0),\"\",EDATE(AA77,1))","v":""},{"$f":"IF(OR(AD77=\"\",AD77<0),\"\",IF(AND($B$7<>\"\",AA78>=$B$7),$C$7,IF(AND($B$6<>\"\",AA78>=$B$6),$C$6,IF(AA78>=$B$5,$C$5,IF(AA78<$B$5,0)))))","v":""},{"$f":"IF(OR(AD77<0,AD77=\"\"),\"\",AD77)","v":""},{"$f":"IF(OR(AD77<0,AD77=\"\"),\"\",AC78-AB78+(AC78*$B$2))","v":""},{"$f":"IF(AD78>0,\"\",AA78)","v":""},null,{"$f":"IF(OR(AJ77=\"\",AJ77<0),\"\",EDATE(AG77,1))","v":""},{"$f":"IF(OR(AJ77=\"\",AJ77<0),\"\",IF(AND($B$7<>\"\",AG78>=$B$7),$C$7,IF(AND($B$6<>\"\",AG78>=$B$6),$C$6,IF(AG78>=$B$5,$C$5,IF(AG78<$B$5,0)))))","v":""},{"$f":"IF(OR(AJ77<0,AJ77=\"\"),\"\",AJ77)","v":""},{"$f":"IF(OR(AJ77<0,AJ77=\"\"),\"\",AI78-AH78+(AI78*$B$2))","v":""},{"$f":"IF(AJ78>0,\"\",AG78)","v":""},null,{"$f":"IF(OR(AP77=\"\",AP77<0),\"\",EDATE(AM77,1))","v":""},{"$f":"IF(OR(AP77=\"\",AP77<0),\"\",IF(AND($B$7<>\"\",AM78>=$B$7),$C$7,IF(AND($B$6<>\"\",AM78>=$B$6),$C$6,IF(AM78>=$B$5,$C$5,IF(AM78<$B$5,0)))))","v":""},{"$f":"IF(OR(AP77<0,AP77=\"\"),\"\",AP77)","v":""},{"$f":"IF(OR(AP77<0,AP77=\"\"),\"\",AO78-AN78+(AO78*$B$2))","v":""},{"$f":"IF(AP78>0,\"\",AM78)","v":""},null,{"$f":"IF(OR(AV77=\"\",AV77<0),\"\",EDATE(AS77,1))","v":""},{"$f":"IF(OR(AV77=\"\",AV77<0),\"\",IF(AND($B$7<>\"\",AS78>=$B$7),$C$7,IF(AND($B$6<>\"\",AS78>=$B$6),$C$6,IF(AS78>=$B$5,$C$5,IF(AS78<$B$5,0)))))","v":""},{"$f":"IF(OR(AV77<0,AV77=\"\"),\"\",AV77)","v":""},{"$f":"IF(OR(AV77<0,AV77=\"\"),\"\",AU78-AT78+(AU78*$B$2))","v":""},{"$f":"IF(AV78>0,\"\",AS78)","v":""},null,{"$f":"IF(OR(BB77=\"\",BB77<0),\"\",EDATE(AY77,1))","v":""},{"$f":"IF(OR(BB77=\"\",BB77<0),\"\",IF(AND($B$7<>\"\",AY78>=$B$7),$C$7,IF(AND($B$6<>\"\",AY78>=$B$6),$C$6,IF(AY78>=$B$5,$C$5,IF(AY78<$B$5,0)))))","v":""},{"$f":"IF(OR(BB77<0,BB77=\"\"),\"\",BB77)","v":""},{"$f":"IF(OR(BB77<0,BB77=\"\"),\"\",BA78-AZ78+(BA78*$B$2))","v":""},{"$f":"IF(BB78>0,\"\",AY78)","v":""},null,{"$f":"IF(OR(BH77=\"\",BH77<0),\"\",EDATE(BE77,1))","v":""},{"$f":"IF(OR(BH77=\"\",BH77<0),\"\",IF(AND($B$7<>\"\",BE78>=$B$7),$C$7,IF(AND($B$6<>\"\",BE78>=$B$6),$C$6,IF(BE78>=$B$5,$C$5,IF(BE78<$B$5,0)))))","v":""},{"$f":"IF(OR(BH77<0,BH77=\"\"),\"\",BH77)","v":""},{"$f":"IF(OR(BH77<0,BH77=\"\"),\"\",BG78-BF78+(BG78*$B$2))","v":""},{"$f":"IF(BH78>0,\"\",BE78)","v":""},null,{"$f":"IF(OR(BN77=\"\",BN77<0),\"\",EDATE(BK77,1))","v":""},{"$f":"IF(OR(BN77=\"\",BN77<0),\"\",IF(AND($B$7<>\"\",BK78>=$B$7),$C$7,IF(AND($B$6<>\"\",BK78>=$B$6),$C$6,IF(BK78>=$B$5,$C$5,IF(BK78<$B$5,0)))))","v":""},{"$f":"IF(OR(BN77<0,BN77=\"\"),\"\",BN77)","v":""},{"$f":"IF(OR(BN77<0,BN77=\"\"),\"\",BM78-BL78+(BM78*$B$2))","v":""},{"$f":"IF(BN78>0,\"\",BK78)","v":""},null,{"$f":"IF(OR(BT77=\"\",BT77<0),\"\",EDATE(BQ77,1))","v":""},{"$f":"IF(OR(BT77=\"\",BT77<0),\"\",IF(AND($B$7<>\"\",BQ78>=$B$7),$C$7,IF(AND($B$6<>\"\",BQ78>=$B$6),$C$6,IF(BQ78>=$B$5,$C$5,IF(BQ78<$B$5,0)))))","v":""},{"$f":"IF(OR(BT77<0,BT77=\"\"),\"\",BT77)","v":""},{"$f":"IF(OR(BT77<0,BT77=\"\"),\"\",BS78-BR78+(BS78*$B$2))","v":""},{"$f":"IF(BT78>0,\"\",BQ78)","v":""},null,{"$f":"IF(OR(BZ77=\"\",BZ77<0),\"\",EDATE(BW77,1))","v":""},{"$f":"IF(OR(BZ77=\"\",BZ77<0),\"\",IF(AND($B$7<>\"\",BW78>=$B$7),$C$7,IF(AND($B$6<>\"\",BW78>=$B$6),$C$6,IF(BW78>=$B$5,$C$5,IF(BW78<$B$5,0)))))","v":""},{"$f":"IF(OR(BZ77<0,BZ77=\"\"),\"\",BZ77)","v":""},{"$f":"IF(OR(BZ77<0,BZ77=\"\"),\"\",BY78-BX78+(BY78*$B$2))","v":""},{"$f":"IF(BZ78>0,\"\",BW78)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-11-15",0,3141.8459482962012,3162.791587951509,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-12-15",0,3162.791587951509,3183.8768652045192,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-01-15",0,3183.8768652045192,3205.1027109725492,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-02-15",0,3205.1027109725492,3226.4700623790327,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-03-15",0,3226.4700623790327,3247.9798627948931,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-04-15",0,3247.9798627948931,3269.6330618801921,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-05-15",0,3269.6330618801921,3291.43061562606,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-06-15",0,3291.43061562606,3313.3734863969003,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-07-15",0,3313.3734863969003,3335.4626429728796,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-15",0,3335.4626429728796,3357.699060592699,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-15",0,3357.699060592699,3380.0837209966503,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-15",0,3380.0837209966503,3402.6176124699614,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-15",0,3402.6176124699614,3425.3017298864279,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-15",0,3425.3017298864279,3448.1370747523374,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-15",0,3448.1370747523374,3471.1246552506864,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-15",0,3471.1246552506864,3494.2654862856912,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-15",250,3494.2654862856912,3267.5605895275958,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-15",250,3267.5605895275958,3039.344326791113,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-15",250,3039.344326791113,2809.6066223030539,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-15",250,2809.6066223030539,2578.3373331184075,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-15",250,2578.3373331184075,2345.5262486725301,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-15",250,2345.5262486725301,2111.1630903303471,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-09-15",250,2111.1630903303471,1875.2375109325494,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-10-15",250,1875.2375109325494,1637.7390943387663,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-11-15",250,1637.7390943387663,1398.6573549676914,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-12-15",250,1398.6573549676914,1157.9817373341427,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-15",250,1157.9817373341427,915.70161558303698,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-02-15",250,915.70161558303698,671.80629302025727,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-03-15",250,671.80629302025727,426.2850016403923,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-04-15",250,426.2850016403923,179.12690165132824,"",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-05-15",250,179.12690165132824,-69.678919004329572,"2025-05-15",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X141=\"\",X141<0),\"\",EDATE(U141,1))","v":""},{"$f":"IF(OR(X141=\"\",X141<0),\"\",IF(AND($B$7<>\"\",U142>=$B$7),$C$7,IF(AND($B$6<>\"\",U142>=$B$6),$C$6,IF(U142>=$B$5,$C$5,IF(U142<$B$5,0)))))","v":""},{"$f":"IF(OR(X141<0,X141=\"\"),\"\",X141)","v":""},{"$f":"IF(OR(X141<0,X141=\"\"),\"\",W142-V142+(W142*$B$2))","v":""},{"$f":"IF(X142>0,\"\",U142)","v":""},null,{"$f":"IF(OR(AD141=\"\",AD141<0),\"\",EDATE(AA141,1))","v":""},{"$f":"IF(OR(AD141=\"\",AD141<0),\"\",IF(AND($B$7<>\"\",AA142>=$B$7),$C$7,IF(AND($B$6<>\"\",AA142>=$B$6),$C$6,IF(AA142>=$B$5,$C$5,IF(AA142<$B$5,0)))))","v":""},{"$f":"IF(OR(AD141<0,AD141=\"\"),\"\",AD141)","v":""},{"$f":"IF(OR(AD141<0,AD141=\"\"),\"\",AC142-AB142+(AC142*$B$2))","v":""},{"$f":"IF(AD142>0,\"\",AA142)","v":""},null,{"$f":"IF(OR(AJ141=\"\",AJ141<0),\"\",EDATE(AG141,1))","v":""},{"$f":"IF(OR(AJ141=\"\",AJ141<0),\"\",IF(AND($B$7<>\"\",AG142>=$B$7),$C$7,IF(AND($B$6<>\"\",AG142>=$B$6),$C$6,IF(AG142>=$B$5,$C$5,IF(AG142<$B$5,0)))))","v":""},{"$f":"IF(OR(AJ141<0,AJ141=\"\"),\"\",AJ141)","v":""},{"$f":"IF(OR(AJ141<0,AJ141=\"\"),\"\",AI142-AH142+(AI142*$B$2))","v":""},{"$f":"IF(AJ142>0,\"\",AG142)","v":""},null,{"$f":"IF(OR(AP141=\"\",AP141<0),\"\",EDATE(AM141,1))","v":""},{"$f":"IF(OR(AP141=\"\",AP141<0),\"\",IF(AND($B$7<>\"\",AM142>=$B$7),$C$7,IF(AND($B$6<>\"\",AM142>=$B$6),$C$6,IF(AM142>=$B$5,$C$5,IF(AM142<$B$5,0)))))","v":""},{"$f":"IF(OR(AP141<0,AP141=\"\"),\"\",AP141)","v":""},{"$f":"IF(OR(AP141<0,AP141=\"\"),\"\",AO142-AN142+(AO142*$B$2))","v":""},{"$f":"IF(AP142>0,\"\",AM142)","v":""},null,{"$f":"IF(OR(AV141=\"\",AV141<0),\"\",EDATE(AS141,1))","v":""},{"$f":"IF(OR(AV141=\"\",AV141<0),\"\",IF(AND($B$7<>\"\",AS142>=$B$7),$C$7,IF(AND($B$6<>\"\",AS142>=$B$6),$C$6,IF(AS142>=$B$5,$C$5,IF(AS142<$B$5,0)))))","v":""},{"$f":"IF(OR(AV141<0,AV141=\"\"),\"\",AV141)","v":""},{"$f":"IF(OR(AV141<0,AV141=\"\"),\"\",AU142-AT142+(AU142*$B$2))","v":""},{"$f":"IF(AV142>0,\"\",AS142)","v":""},null,{"$f":"IF(OR(BB141=\"\",BB141<0),\"\",EDATE(AY141,1))","v":""},{"$f":"IF(OR(BB141=\"\",BB141<0),\"\",IF(AND($B$7<>\"\",AY142>=$B$7),$C$7,IF(AND($B$6<>\"\",AY142>=$B$6),$C$6,IF(AY142>=$B$5,$C$5,IF(AY142<$B$5,0)))))","v":""},{"$f":"IF(OR(BB141<0,BB141=\"\"),\"\",BB141)","v":""},{"$f":"IF(OR(BB141<0,BB141=\"\"),\"\",BA142-AZ142+(BA142*$B$2))","v":""},{"$f":"IF(BB142>0,\"\",AY142)","v":""},null,{"$f":"IF(OR(BH141=\"\",BH141<0),\"\",EDATE(BE141,1))","v":""},{"$f":"IF(OR(BH141=\"\",BH141<0),\"\",IF(AND($B$7<>\"\",BE142>=$B$7),$C$7,IF(AND($B$6<>\"\",BE142>=$B$6),$C$6,IF(BE142>=$B$5,$C$5,IF(BE142<$B$5,0)))))","v":""},{"$f":"IF(OR(BH141<0,BH141=\"\"),\"\",BH141)","v":""},{"$f":"IF(OR(BH141<0,BH141=\"\"),\"\",BG142-BF142+(BG142*$B$2))","v":""},{"$f":"IF(BH142>0,\"\",BE142)","v":""},null,{"$f":"IF(OR(BN141=\"\",BN141<0),\"\",EDATE(BK141,1))","v":""},{"$f":"IF(OR(BN141=\"\",BN141<0),\"\",IF(AND($B$7<>\"\",BK142>=$B$7),$C$7,IF(AND($B$6<>\"\",BK142>=$B$6),$C$6,IF(BK142>=$B$5,$C$5,IF(BK142<$B$5,0)))))","v":""},{"$f":"IF(OR(BN141<0,BN141=\"\"),\"\",BN141)","v":""},{"$f":"IF(OR(BN141<0,BN141=\"\"),\"\",BM142-BL142+(BM142*$B$2))","v":""},{"$f":"IF(BN142>0,\"\",BK142)","v":""},null,{"$f":"IF(OR(BT141=\"\",BT141<0),\"\",EDATE(BQ141,1))","v":""},{"$f":"IF(OR(BT141=\"\",BT141<0),\"\",IF(AND($B$7<>\"\",BQ142>=$B$7),$C$7,IF(AND($B$6<>\"\",BQ142>=$B$6),$C$6,IF(BQ142>=$B$5,$C$5,IF(BQ142<$B$5,0)))))","v":""},{"$f":"IF(OR(BT141<0,BT141=\"\"),\"\",BT141)","v":""},{"$f":"IF(OR(BT141<0,BT141=\"\"),\"\",BS142-BR142+(BS142*$B$2))","v":""},{"$f":"IF(BT142>0,\"\",BQ142)","v":""},null,{"$f":"IF(OR(BZ141=\"\",BZ141<0),\"\",EDATE(BW141,1))","v":""},{"$f":"IF(OR(BZ141=\"\",BZ141<0),\"\",IF(AND($B$7<>\"\",BW142>=$B$7),$C$7,IF(AND($B$6<>\"\",BW142>=$B$6),$C$6,IF(BW142>=$B$5,$C$5,IF(BW142<$B$5,0)))))","v":""},{"$f":"IF(OR(BZ141<0,BZ141=\"\"),\"\",BZ141)","v":""},{"$f":"IF(OR(BZ141<0,BZ141=\"\"),\"\",BY142-BX142+(BY142*$B$2))","v":""},{"$f":"IF(BZ142>0,\"\",BW142)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","","",null,"","","","",""]

{"sheet":"Penalties","index":1,"n_rows":69,"n_cols":3,"rows_kept":69,"cut":false,"hidden":false,"merged":[[10,1,10,2],[18,1,18,2]]}
[]
[]
[]
[]
[null,"Return Due",{"$f":"IF(Calculator!G12=\"\",\"\",Calculator!G12)","v":"2017-04-15"}]
[null,"Return Filed",{"$f":"IF(Calculator!H12=\"\",\"\",Calculator!H12)","v":"2018-08-01"}]
[null,"Tax Due Dt.",{"$f":"IF(Calculator!I12=\"\",\"\",Calculator!I12)","v":"2017-04-15"}]
[null,"Bal Due",{"$f":"IF(OR(Calculator!E12=\"\",Calculator!F12=\"\"),\"\",Calculator!E12-Calculator!F12)","v":10928}]
[]
[]
[null,"FTF"]
[null,{"$f":"IF($C$5=\"\",\"\",EOMONTH($C$5,0)+1)","v":"2017-05-01"},{"$f":"IF(Calculator!$H$12>Calculator!$G$12,IF(_xlfn.XLOOKUP(B12,$B$20:$B$69,$C$20:$C$69)=\"\",0.05,0.045),\"\")","v":4.4999999999999998E-2}]
[null,{"$f":"IF($C$5=\"\",\"\",EOMONTH($C$5,1)+1)","v":"2017-06-01"},{"$f":"IF(Calculator!$H$12>Calculator!$G$12,IF(_xlfn.XLOOKUP(B13,$B$20:$B$69,$C$20:$C$69)=\"\",0.05,0.045),\"\")","v":4.4999999999999998E-2}]
[null,{"$f":"IF($C$5=\"\",\"\",EOMONTH($C$5,2)+1)","v":"2017-07-01"},{"$f":"IF(Calculator!$H$12>Calculator!$G$12,IF(_xlfn.XLOOKUP(B14,$B$20:$B$69,$C$20:$C$69)=\"\",0.05,0.045),\"\")","v":4.4999999999999998E-2}]
[null,{"$f":"IF($C$5=\"\",\"\",EOMONTH($C$5,3)+1)","v":"2017-08-01"},{"$f":"IF(Calculator!$H$12>Calculator!$G$12,IF(_xlfn.XLOOKUP(B15,$B$20:$B$69,$C$20:$C$69)=\"\",0.05,0.045),\"\")","v":4.4999999999999998E-2}]
[null,{"$f":"IF($C$5=\"\",\"\",EOMONTH($C$5,4)+1)","v":"2017-09-01"},{"$f":"IF(Calculator!$H$12>Calculator!$G$12,IF(_xlfn.XLOOKUP(B16,$B$20:$B$69,$C$20:$C$69)=\"\",0.05,0.045),\"\")","v":4.4999999999999998E-2}]
[null,{"$f":"IF($C$5=\"\",\"\",EOMONTH($C$5,5)+1)","v":"2017-10-01"},{"$f":"IF(Calculator!$H$12>Calculator!$G$12,IF(_xlfn.XLOOKUP(B17,$B$20:$B$69,$C$20:$C$69)=\"\",0.05,0.045),\"\")","v":4.4999999999999998E-2}]
[]
[null,"FTP"]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,0)+1)","v":"2017-05-01"},{"$f":"IF(B20>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,1)+1)","v":"2017-06-01"},{"$f":"IF(B21>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,2)+1)","v":"2017-07-01"},{"$f":"IF(B22>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,3)+1)","v":"2017-08-01"},{"$f":"IF(B23>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,4)+1)","v":"2017-09-01"},{"$f":"IF(B24>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,5)+1)","v":"2017-10-01"},{"$f":"IF(B25>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,6)+1)","v":"2017-11-01"},{"$f":"IF(B26>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,7)+1)","v":"2017-12-01"},{"$f":"IF(B27>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,8)+1)","v":"2018-01-01"},{"$f":"IF(B28>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,9)+1)","v":"2018-02-01"},{"$f":"IF(B29>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,10)+1)","v":"2018-03-01"},{"$f":"IF(B30>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,11)+1)","v":"2018-04-01"},{"$f":"IF(B31>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,12)+1)","v":"2018-05-01"},{"$f":"IF(B32>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,13)+1)","v":"2018-06-01"},{"$f":"IF(B33>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,14)+1)","v":"2018-07-01"},{"$f":"IF(B34>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,15)+1)","v":"2018-08-01"},{"$f":"IF(B35>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,16)+1)","v":"2018-09-01"},{"$f":"IF(B36>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,17)+1)","v":"2018-10-01"},{"$f":"IF(B37>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,18)+1)","v":"2018-11-01"},{"$f":"IF(B38>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,19)+1)","v":"2018-12-01"},{"$f":"IF(B39>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,20)+1)","v":"2019-01-01"},{"$f":"IF(B40>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,21)+1)","v":"2019-02-01"},{"$f":"IF(B41>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,22)+1)","v":"2019-03-01"},{"$f":"IF(B42>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,23)+1)","v":"2019-04-01"},{"$f":"IF(B43>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,24)+1)","v":"2019-05-01"},{"$f":"IF(B44>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,25)+1)","v":"2019-06-01"},{"$f":"IF(B45>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,26)+1)","v":"2019-07-01"},{"$f":"IF(B46>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,27)+1)","v":"2019-08-01"},{"$f":"IF(B47>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,28)+1)","v":"2019-09-01"},{"$f":"IF(B48>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,29)+1)","v":"2019-10-01"},{"$f":"IF(B49>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,30)+1)","v":"2019-11-01"},{"$f":"IF(B50>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,31)+1)","v":"2019-12-01"},{"$f":"IF(B51>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,32)+1)","v":"2020-01-01"},{"$f":"IF(B52>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,33)+1)","v":"2020-02-01"},{"$f":"IF(B53>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,34)+1)","v":"2020-03-01"},{"$f":"IF(B54>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,35)+1)","v":"2020-04-01"},{"$f":"IF(B55>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,36)+1)","v":"2020-05-01"},{"$f":"IF(B56>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,37)+1)","v":"2020-06-01"},{"$f":"IF(B57>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,38)+1)","v":"2020-07-01"},{"$f":"IF(B58>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,39)+1)","v":"2020-08-01"},{"$f":"IF(B59>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,40)+1)","v":"2020-09-01"},{"$f":"IF(B60>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,41)+1)","v":"2020-10-01"},{"$f":"IF(B61>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,42)+1)","v":"2020-11-01"},{"$f":"IF(B62>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,43)+1)","v":"2020-12-01"},{"$f":"IF(B63>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,44)+1)","v":"2021-01-01"},{"$f":"IF(B64>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,45)+1)","v":"2021-02-01"},{"$f":"IF(B65>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,46)+1)","v":"2021-03-01"},{"$f":"IF(B66>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,47)+1)","v":"2021-04-01"},{"$f":"IF(B67>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,48)+1)","v":"2021-05-01"},{"$f":"IF(B68>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]
[null,{"$f":"IF(Calculator!$I$12=\"\",\"\",EOMONTH(Calculator!$I$12,49)+1)","v":"2021-06-01"},{"$f":"IF(B69>Calculator!$I$12,0.005,\"\")","v":5.0000000000000001E-3}]